As of 2025-10-06, the Intrinsic Value of Sakuma Exports Ltd (SAKUMA.NS) is 5.23 INR. This SAKUMA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.49 INR, the upside of Sakuma Exports Ltd is 109.90%.
The range of the Intrinsic Value is 3.98 - 8.01 INR
Based on its market price of 2.49 INR and our intrinsic valuation, Sakuma Exports Ltd (SAKUMA.NS) is undervalued by 109.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.98 - 8.01 | 5.23 | 109.9% |
| DCF (Growth 10y) | 4.61 - 9.06 | 6.01 | 141.2% |
| DCF (EBITDA 5y) | 5.77 - 10.25 | 6.66 | 167.6% |
| DCF (EBITDA 10y) | 6.09 - 11.74 | 7.47 | 200.1% |
| Fair Value | 1.24 - 1.24 | 1.24 | -50.08% |
| P/E | 1.03 - 2.00 | 1.51 | -39.4% |
| EV/EBITDA | 0.65 - 2.65 | 1.47 | -41.1% |
| EPV | (0.54) - (0.56) | (0.55) | -122.3% |
| DDM - Stable | 0.39 - 0.91 | 0.65 | -73.8% |
| DDM - Multi | 3.12 - 5.70 | 4.04 | 62.4% |
| Market Cap (mil) | 3,903.62 |
| Beta | 0.82 |
| Outstanding shares (mil) | 1,567.72 |
| Enterprise Value (mil) | 4,704.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.49% |
| Cost of Debt | 17.04% |
| WACC | 11.86% |